1-What is Company Co.'s enterprise value calculated based on 2019E revenue and 2019E mean EV/Revenue multiple?

$51,103

$58,527

$41,396

$47,256

2-What is Company Co.'s target price calculated based on 2019E revenue and 2019E mean EV/Revenue multiple?

$465

$582

$613

$654

Colorate Finance Institute. All rights reserved. Comps Analysis (in millions, except per share data) Market Data Financial Data EV/Revenue Market Net Debt Minority Enterprise LTM Total 2019E Total LTM EBITDA 2019E EBITDA 2019E Revenue 2019E EBITDA 2019E EBITDA LTM 2019E Company Name Capitalization Interest Value Revenue Revenue excl. SBC) excl. SBC) Growth Growth Margin Company A $32,970 ($598) $548 $32,920 $182,724 $365,342 -$20,806 $13,700 Company B $18,324 $3,694 $891 $22,909 $77,838 $78,808 $22, 119 $39,095 Company C $50,727 ($1, 108) $1, 152 $50,771 $386, 142 $674,444 $112, 130 $159,529 Company D $40, 130 $8, 367 $386 $48,883 $241,894 $416,862 $66,528 $102, 137 Mean Company Co. Valuation Company Co. (2019E Revenue) $25, 139 $1,790 $198,551 $356,527 # Shares Outstanding (millions) 52 Company Co. Target Price $